Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.65% first-year return on $125k initial cash invested.
-9.65%
Cash On Cash
4.55%
Cap Rate
0.69
DSCR
$3,567
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,567 income − $4,573 expenses = $1,006 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,103
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$4,573
Mortgage P&I
78%
$2,797
Property Taxes
11%
$376
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392